|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,167,082 | 1,293,359 | 1,329,794 | 1,430,815 | 1,646,881 |
 | I. Cash and cash equivalents |
|
|
13,586 | 8,591 | 18,450 | 42,243 | 7,210 |
 | 1. Cash |
|
|
13,586 | 8,591 | 18,450 | 42,243 | 7,210 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
40,663 | 66,234 | 91,336 | 158,436 | 202,992 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
40,663 | 66,234 | 91,336 | 158,436 | 202,992 |
 | III. Short-term receivables |
|
|
629,862 | 673,840 | 606,287 | 601,589 | 669,204 |
 | 1. Short-term receivables of customers |
|
|
492,813 | 499,384 | 464,465 | 480,961 | 549,910 |
 | 2. Prepayments to suppliers |
|
|
87,540 | 133,983 | 103,577 | 81,736 | 71,039 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
49,508 | 40,474 | 38,245 | 38,892 | 48,254 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
449,716 | 504,201 | 580,857 | 576,910 | 728,855 |
 | 1. Inventories |
|
|
449,716 | 504,201 | 580,857 | 576,910 | 728,855 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
33,256 | 40,492 | 32,864 | 51,637 | 38,620 |
 | 1. Short-term prepaid expenses |
|
|
8,121 | 10,630 | 3,334 | 15,351 | 11,101 |
 | 2. Deductible VAT |
|
|
25,135 | 29,862 | 29,529 | 36,286 | 27,518 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
635,251 | 652,401 | 892,813 | 1,045,181 | 933,333 |
 | I. Long-term receivables |
|
|
2,611 | 3,917 | 3,273 | 6,247 | 5,471 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
2,611 | 3,917 | 3,273 | 6,247 | 5,471 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
322,746 | 296,125 | 286,980 | 293,145 | 284,116 |
 | 1. Tangible fixed assets |
|
|
201,438 | 175,637 | 169,523 | 174,017 | 167,747 |
 | - Cost |
|
|
580,141 | 552,399 | 552,399 | 577,478 | 577,478 |
 | - Accumulated depreciation |
|
|
-378,703 | -376,762 | -382,876 | -403,462 | -409,731 |
 | 2. Fixed assets of financial leasing |
|
|
57,011 | 56,694 | 54,164 | 56,336 | 54,078 |
 | - Cost |
|
|
76,832 | 79,045 | 79,045 | 67,409 | 67,409 |
 | - Accumulated depreciation |
|
|
-19,821 | -22,351 | -24,881 | -11,073 | -13,332 |
 | 3. Intangible fixed assets |
|
|
64,296 | 63,795 | 63,294 | 62,792 | 62,291 |
 | - Cost |
|
|
68,204 | 68,204 | 68,204 | 68,204 | 68,204 |
 | - Accumulated depreciation |
|
|
-3,908 | -4,409 | -4,911 | -5,412 | -5,913 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
127,190 | 166,405 | 410,791 | 563,440 | 483,664 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
127,190 | 166,405 | 410,791 | 563,440 | 483,664 |
 | IV. Long-term financial investments |
|
|
119,244 | 123,719 | 126,914 | 131,446 | 114,532 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
115,744 | 120,219 | 123,414 | 128,446 | 111,532 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
3,500 | 3,500 | 3,500 | 3,000 | 3,000 |
 | V. Total other long-term assets |
|
|
55,830 | 54,837 | 57,688 | 43,968 | 38,846 |
 | 1. Long-term prepaid expenses |
|
|
55,830 | 54,837 | 57,688 | 43,968 | 38,846 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
7,629 | 7,398 | 7,167 | 6,936 | 6,704 |
 | TOTAL ASSETS |
|
|
1,802,333 | 1,945,760 | 2,222,607 | 2,475,996 | 2,580,214 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,053,452 | 1,170,802 | 1,430,666 | 1,713,635 | 1,844,455 |
 | I. Current liabilities |
|
|
999,329 | 1,094,793 | 1,333,566 | 1,358,850 | 1,484,650 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
649,437 | 697,289 | 674,458 | 896,091 | 1,003,935 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
228,388 | 276,538 | 514,059 | 328,792 | 313,525 |
 | 4. Advances from customers |
|
|
42,987 | 63,646 | 30,173 | 69,469 | 88,730 |
 | 5. Taxes and other payables to the State Budget |
|
|
27,768 | 12,453 | 15,581 | 21,800 | 21,248 |
 | 6. Payables to employees |
|
|
11,295 | 11,063 | 13,929 | 16,602 | 11,547 |
 | 7. Short-term accrued expenses |
|
|
19,186 | 20,586 | 16,787 | 14,450 | 18,226 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
19,646 | 12,598 | 67,958 | 11,025 | 13,436 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
621 | 621 | 621 | 621 | 14,003 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
54,124 | 76,009 | 97,100 | 354,785 | 359,805 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,000 | 1,000 | 1,000 | 150 | 150 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
39,554 | 61,545 | 82,741 | 341,383 | 346,086 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
13,569 | 13,464 | 13,358 | 13,253 | 13,569 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
748,881 | 774,958 | 791,941 | 762,361 | 735,759 |
 | I. ShareHolder's equity |
|
|
748,881 | 774,958 | 791,941 | 762,361 | 735,759 |
 | 1. Owner's investment capital |
|
|
450,000 | 450,000 | 450,000 | 450,000 | 450,000 |
 | 2. Share capital surplus |
|
|
40,010 | 40,010 | 40,010 | 40,010 | 40,010 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | 57,353 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
236,953 | 263,411 | 265,010 | 235,430 | 151,403 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
218,347 | 218,347 | 201,486 | 166,853 | 147,968 |
 | - Profit after tax undistributed this period |
|
|
18,606 | 45,064 | 63,524 | 68,577 | 3,434 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
21,918 | 21,536 | 36,921 | 36,921 | 36,993 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,802,333 | 1,945,760 | 2,222,607 | 2,475,996 | 2,580,214 |
There is no report.
|
|